DB (International) Stock Brokers Limited (NSE:DBSTOCKBRO)

NSE:DBSTOCKBRO Income Statement

Financials in millions INR. Fiscal year is April - March.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Interest and Dividend Income	77.94	70.79	41.81	30.4	26.89
Total Interest Expense	19.86	16.64	2.29	2.02	1.29
Net Interest Income	58.09	54.15	39.52	28.38	25.59
Brokerage Commission	156.33	119.48	67.99	67.04	42.94
Trading & Principal Transactions	-	-	-	163.15	91.43
Other Revenue	186.41	292.25	183.13	33.13	19.52
Revenue	400.83	465.88	290.65	291.71	179.49
Revenue Growth (YoY)	-13.96%	60.29%	-0.36%	62.52%	70.76%
Salaries & Employee Benefits	71.64	59.72	39.65	37.79	26.08
Cost of Services Provided	215.96	228.11	131.13	-	12.33
Other Operating Expenses	27.67	40.79	21.99	137.76	89.84
Total Operating Expenses	330.08	349.05	203.96	183.1	130.66
Operating Income	70.75	116.83	86.69	108.61	48.83
Currency Exchange Gains	-	0.05	0.07	-	-0.05
Other Non-Operating Income (Expenses)	0.3	-	0.24	0	-
EBT Excluding Unusual Items	71.05	116.88	87	108.61	48.79
Pretax Income	71.05	116.88	87	108.61	48.79
Income Tax Expense	13.17	26.41	23.25	22.24	45.64
Net Income	57.87	90.48	63.75	86.37	3.15
Net Income to Common	57.87	90.48	63.75	86.37	3.15
Net Income Growth	-36.04%	41.93%	-26.19%	2644.97%	-88.13%
Shares Outstanding (Basic)	35	35	35	35	35
Shares Outstanding (Diluted)	35	35	35	35	35
Shares Change (YoY)	0.21%	-	-	-	-
EPS (Basic)	1.65	2.59	1.82	2.47	0.09
EPS (Diluted)	1.65	2.59	1.82	2.47	0.09
EPS Growth	-36.17%	42.04%	-26.25%	2644.99%	-88.13%
Free Cash Flow	-5.49	-74.24	12.45	223.78	41.13
Free Cash Flow Per Share	-0.16	-2.12	0.36	6.39	1.18
Operating Margin	17.65%	25.08%	29.83%	37.23%	27.21%
Profit Margin	14.44%	19.42%	21.93%	29.61%	1.75%
Free Cash Flow Margin	-1.37%	-15.93%	4.28%	76.71%	22.91%
Effective Tax Rate	18.54%	22.59%	26.72%	20.47%	93.55%
Revenue as Reported	420.98	482.57	294.21	294.26	180.78

Updated Jan 15, 2025. Source: S&P Global Market Intelligence. Capital Markets template. Financial Sources.